<turbo-stream action="replace" target="analysis-table"><template><div id="analysis-table"><p class="text-xs text-gray-500 mb-2 sm:hidden">Swipe horizontally to view all years. Row labels stay visible.</p><div aria-label="Five-year profitability table" class="financial-table-scroll max-w-full overflow-x-auto" role="region" tabindex="0"><table class="financial-table table table-zebra table-md"><thead><tr class="bg-gray-100 flex-no rounded-l-lg sm:rounded-none mb-2 sm:mb-0"><th></th><th>Year 1</th><th>Year 2</th><th>Year 3</th><th>Year 4</th><th>Year 5</th><th><strong>Total</strong></th></tr></thead><tbody><tr><td title="rental_yearly">Total Rental Income</td><td>£23,124</td><td>£23,471</td><td>£24,058</td><td>£24,659</td><td>£25,399</td><td>£120,710</td></tr><tr><td>Total Expenses</td><td>£23,039</td><td>£23,120</td><td>£23,221</td><td>£23,325</td><td>£23,442</td><td>£116,147</td></tr><tr><td>Profit Before Tax</td><td>£85</td><td>£351</td><td>£836</td><td>£1,334</td><td>£1,957</td><td>£4,563</td></tr><tr><td>Profit After Tax      </td><td>£69</td><td>£284</td><td>£677</td><td>£1,080</td><td>£1,585</td><td>£3,696</td></tr><tr><td>Change In Property Value</td><td>£7,080</td><td>£7,186</td><td>£17,019</td><td>£22,648</td><td>£26,297</td><td>£80,230</td></tr><tr><td>Net Return</td><td>£7,149</td><td>£7,471</td><td>£17,697</td><td>£23,728</td><td>£27,882</td><td>£83,926</td></tr><tr><td>Return From Rental Income (%)</td><td>0%</td><td>0%</td><td>0%</td><td>1%</td><td>1%</td><td>2%</td></tr><tr><td>Total Net Return (%)</td><td>5%</td><td>5%</td><td>12%</td><td>15%</td><td>18%</td><td>55%</td></tr></tbody></table></div></div></template></turbo-stream>